For saleSingle family
$400,777
5180 185th St W
Farmington MN 55024
4 beds, 2 baths, 2,012 sqft
5180 185th St W is a 4 beds, 2 baths, 2,012 sqft single family home for sale at $400,777 in Farmington MN 55024. At 20% down it rents for an estimated $3,150/mo and returns $289/mo a month at a 7.5% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,150/mo
- Monthly cash flow
- $289/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $371,500
Offer ≤ $371,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading